Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.09% first-year return on $74,490 initial cash invested.
8.09%
Cash On Cash
8.87%
Cap Rate
1.5
DSCR
$3,914
Rent
$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,914 income − $3,412 expenses = $502 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,914
Total Expenses
$3,412
Mortgage P&I
34%
$1,330
Property Taxes
3%
$109
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$978